[HAISAN] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -20.01%
YoY- 495.27%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 66,392 87,912 107,161 131,828 79,268 68,117 44,705 6.81%
PBT -13,229 -13,037 84 21,474 4,540 5,822 3,850 -
Tax -174 -1,365 -3,286 -3,070 -1,488 -1,478 -1,170 -27.20%
NP -13,404 -14,402 -3,202 18,404 3,052 4,344 2,680 -
-
NP to SH -13,497 -15,554 -8,246 12,754 2,142 3,658 2,680 -
-
Tax Rate - - 3,911.90% 14.30% 32.78% 25.39% 30.39% -
Total Cost 79,796 102,314 110,363 113,424 76,216 63,773 42,025 11.27%
-
Net Worth 12,077 49,145 66,843 74,017 66,611 60,790 61,260 -23.70%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 12,077 49,145 66,843 74,017 66,611 60,790 61,260 -23.70%
NOSH 80,516 80,566 80,533 80,454 83,264 84,430 40,039 12.34%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -20.19% -16.38% -2.99% 13.96% 3.85% 6.38% 5.99% -
ROE -111.76% -31.65% -12.34% 17.23% 3.22% 6.02% 4.37% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 82.46 109.12 133.06 163.85 95.20 80.68 111.65 -4.92%
EPS -16.76 -19.31 -10.24 15.85 2.57 4.33 6.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.61 0.83 0.92 0.80 0.72 1.53 -32.08%
Adjusted Per Share Value based on latest NOSH - 80,454
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 54.96 72.77 88.71 109.13 65.62 56.39 37.01 6.80%
EPS -11.17 -12.88 -6.83 10.56 1.77 3.03 2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.4068 0.5533 0.6127 0.5514 0.5032 0.5071 -23.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.09 0.73 0.72 1.20 0.77 0.93 1.75 -
P/RPS 0.11 0.67 0.54 0.73 0.81 1.15 1.57 -35.78%
P/EPS -0.54 -3.78 -7.03 7.57 29.92 21.46 26.15 -
EY -186.26 -26.45 -14.22 13.21 3.34 4.66 3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.20 0.87 1.30 0.96 1.29 1.14 -10.14%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 30/11/09 28/11/08 29/11/07 23/11/06 25/11/05 18/11/04 -
Price 0.08 0.61 0.67 0.90 0.73 0.94 1.66 -
P/RPS 0.10 0.56 0.50 0.55 0.77 1.17 1.49 -36.23%
P/EPS -0.48 -3.16 -6.54 5.68 28.37 21.69 24.80 -
EY -209.54 -31.65 -15.28 17.61 3.53 4.61 4.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.00 0.81 0.98 0.91 1.31 1.08 -11.18%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment